armember-membership
domain was triggered too early. This is usually an indicator for some code in the plugin or theme running too early. Translations should be loaded at the init
action or later. Please see Debugging in WordPress for more information. (This message was added in version 6.7.0.) in /home1/wanrru6iyyto/public_html/wp-includes/functions.php on line 6114ARMember
domain was triggered too early. This is usually an indicator for some code in the plugin or theme running too early. Translations should be loaded at the init
action or later. Please see Debugging in WordPress for more information. (This message was added in version 6.7.0.) in /home1/wanrru6iyyto/public_html/wp-includes/functions.php on line 6114One of the performance ratios used in business identifies the overall ability of management to efficiently utilize resources to generate a profit. Corporate resources include human knowledge\/skills and the balance sheet assets of the business. The labor component is unquantifiable in terms of dollars, but assets with a dollar value associated with them are reflected on the balance sheet. The return on assets measures management’s ability to earn a profit<\/a><\/span> <\/strong>on these balance sheet assets. This is very similar to your private retirement plan, you have an initial investment which is stated in dollars and any growth generated during the investment period is the return on that investment. In business, it is very similar, an investment exists in the form of assets, any value returned during the year in the form of net profit is the return on those assets.<\/span><\/strong><\/span><\/p>\n The formula is relatively simple, however it isn’t necessarily a pure formula. There are important variables with the formula including non-performing assets, accelerated depreciation and the impact intangible assets have on the results. In addition, companies in the growth part of the business life cycle may want to adjust the result for this growth rate in order to separate management efficiency from natural market gains. The following sections explore and elaborate on how to interpret the results of this ratio. The final section will explain why it is important to establish a relevant range and not use the result of this ratio once the outcome exceeds the range limits.<\/span><\/p>\n To begin, let’s understand the fundamentals of the formula.<\/span><\/p>\n To grasp the fundamentals of this formula, the reader must first understand the basic formula and the elements comprising the formula’s numerator and denominator.<\/span><\/p>\n The basic formula is:<\/span><\/p>\n Return on Assets\u00a0 =\u00a0\u00a0 Net Profit<\/span> The net profit refers to the bottom line as reported on the income statement. The assets are all assets as indicated on the balance sheet. To make sure the reader understands the formula correctly, it is the net profit reported for the year divided by the asset balance at the beginning of the year. If you use the assets at year end as the denominator, the results will typically be lower. How so? Let’s look at a simple example.<\/span><\/p>\n The Shiloh Trading Company has $1,000,000 of assets on January 1 and earns a net profit of $200,000 for the calendar year. There are no distributions\/draws\/dividends paid during the year. Here is the balance sheet in summary format for the beginning and ending balances for the fiscal (calendar) year.<\/span><\/p>\n ASSETS<\/strong>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0Jan. 1<\/span>\u00a0<\/strong> \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0<\/strong>Dec. 3<\/strong>1<\/span> LIABILITIES<\/strong>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$300,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $300,000<\/span><\/p>\n EQUITY\u00a0<\/b>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0700,000<\/span> \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0 \u00a0 \u00a0900,000<\/span> The equity increases $200,000 which reflects the current earnings for the year. The results of the formula are significantly different depending on whether the user utilizes the beginning of the year assets value or the year end value. Here are the results:<\/span><\/p>\n \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0Beginning of the Year<\/strong><\/span>\u00a0\u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0End of the Year<\/strong>\u00a0<\/span><\/span> There is a significant difference in the results depending on the respective asset value used. As with investment portfolios, the beginning asset balance is more appropriate than the ending balance. However, in business it is not as simply as this as other factors impact the results. To start out, let’s see what is happening throughout the entire year.<\/span><\/p>\n In reality the asset balance is constantly changing as income is earned throughout the year. For example, if the profit is level for all 12 months, then after January the equity increases to $716,667 (($700,000 + ($200,000\/12)). The remaining 11 months have a minimum starting basis of $1,016,667 in assets. This pattern continues throughout the calendar year.<\/span><\/p>\n A more accurate formula is the net profit divided by the average assets value for the entire year. For Shiloh, this is:<\/span><\/p>\n \u00a0\u00a0\u00a0 Return on Assets\u00a0 =\u00a0 $200,000<\/span> = 18.18% The traditional formula is not truly reflective of the actual return on investments. This is very important to consider especially if the business is seasonal in nature or recently acquired assets due to leverage or the sale of equity. Let’s look at Shiloh again. But this time the business borrows $200,000 to purchase a new truck for $100,000 and additional inventory of $100,000. Using the traditional formula and restricting the assets to the beginning balance, the result doesn’t change. But now, let’s use the average method as described above. Here is the beginning and ending balance sheets.<\/span><\/p>\n \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 ASSETS \u00a0<\/strong> \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0Jan.1<\/span>\u00a0<\/strong>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0Dec. 31<\/span>\u00a0<\/strong><\/span> \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 LIABILITIES<\/strong>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $300,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $500,000<\/span><\/p>\n \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 EQUITY<\/strong>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0\u00a0 \u00a0700,000<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0900,000<\/span> As before, earnings of $200,000 increases equity from $700k to $900k. Assets increased $400k due to $200k from earnings and $200k due to the loan. Now the formula under the average method results in:<\/span><\/p>\n \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Return on Assets\u00a0 =\u00a0 $200,000<\/span>\u00a0 = 16.67% Growth entities driven by either earnings, leverage or sale of equity (more stock, capital investment or additional partners) can distort the results of this ratio. The results are also skewed if the earnings go negative (losses). Think about this for a moment, when earnings are negative, assets are consumed to cover these losses.<\/span><\/p>\n Not only do asset changes affect the final result, so will non-performing assets.<\/span><\/p>\n Non-performing assets are generally investments made by a business for a future purpose or as an offset for a liability. The future purpose can include expansion of business, a reserve of funds for economic recession or a legal requirement (patent, copyright, contractual obligation). Offsets to a liability are generally legal compliance mandated by a contractual agreement such as funding for a retirement account, contract compliance as seen in construction, life insurance cash value or bond issues. To illustrate, look at this detailed balance sheet and see if you can identify non-performing assets.<\/span><\/p>\n \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0OLD DOMINION CONSTRUCTION INC.<\/strong><\/span> LIABILITIES EQUITY<\/strong> (Current Earnings of $910,209)\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a09,714,154<\/span> The construction industry uses the completed contract<\/a><\/span><\/strong> or percentage of completion<\/a><\/span><\/strong> method to account for its earnings. The construction in process is actual work completed to date offset by any billings (in current liabilities) to date. In effect, $1,963,533 of the $8,306,914 ($8,306,914 – $6,643,381) from construction in process in current assets is a legitimate asset for this formula. $6,343,381 has already been billed on the contracts for construction, so in effect this $6.3 Million is a non-performing asset. Another is contract deposits that Old Dominion made for future delivery of materials, performance or some other obligation that has nothing to do with earnings in 2016.<\/span><\/p>\n Further down in Other Assets the following are non-performing assets:<\/span><\/p>\n A) Bond Set Asides – Cash held with a trustee to pay the balance for a long-term liability in the future. Both key man life insurance and escrowed monies actually contributed to earnings in 2016. How so? The key man policy was an incentive to retain certain employees (project managers) during the year, thus it is an asset necessary to earn money in 2016. Life insurance on owners is generally used to address termination issues and not current earnings. Escrowed funds in construction are very similar to warranty funds to fix or make good on existing contracts so they affect current earnings. Given this, active assets equal $15,992,234 as follows:<\/span><\/p>\n All Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$24,942,897<\/span> Given the above, what is the return on assets all inclusive and net of non-performing assets? Let’s do the math.<\/span><\/p>\n \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0All Assets<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0W\/O Non-Performing Assets<\/span> Note ‘A’ – Assumes no liabilities or equity increases to purchase additional assets in 2016.<\/span><\/p>\n \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0Traditional<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0W\/O Non-Performing Assets<\/span> There is a significant difference in the return on assets result when considering non-performing assets. This is rather an important comparative point when analyzing two similar companies in the same economic sector. Go back to the purpose of the return on assets ratio; it is designed to measure efficient utilization of resources, active resources, not all resources. Many results will not be as extreme as the illustration above; however, a user can expect upwards of 10% shifts in the outcome if exclusion of non-performing assets is exercised in the formula.<\/span><\/p>\n Another variable to consider is depreciation.<\/span><\/p>\n The formula is pure if depreciation is not included in the calculation of profit. In accounting, depreciation is an allocation of the capital expenditure for a fixed asset as an assignment of value decrease of the original cost basis [Article – Basis] as an expense with the determination of net profit. In effect it decreases the value of fixed assets and decreases the net profit. The mathematical outcome is almost always unfavorable with the result as the likelihood of a true equal ratio of the numerator (net profit)\/denominator (asset value) is remote. To illustrate, look at a simple comparison for this company.<\/span><\/p>\n \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0ALBRIGHT HYDRAULICS<\/strong> \u00a0 Assets on 12\/31\/16\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$6,209,403 \u00a0Return on Assets Traditional Method<\/span>Fundamentals of Return on Assets<\/span><\/strong><\/span><\/h2>\n
\nAll Assets<\/span><\/p>\n
\n<\/span>\u00a0\u00a0 Cash \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$150,000\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $250,000
\n<\/span>\u00a0\u00a0 Inventory \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0650,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0700,000
\n<\/span>\u00a0\u00a0 Fixed\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 200,000<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 250,000<\/span>
\n<\/span>\u00a0\u00a0 Total Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$1,000,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$1,200,000<\/span><\/span><\/p>\n
\n<\/span>Total Liabilities & Equity \u00a0 \u00a0$1,000,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$1,200,000\u00a0<\/span><\/span><\/p>\n
\nNet Profit\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $200,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$200,000<\/span>
\nAssets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$1,000,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $1,200,000<\/span>
\nReturn on Assets\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 20%\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a016.66%<\/span><\/p>\nReturn on Assets – Asset Changes<\/span><\/strong><\/span><\/h2>\n
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $1,100,000<\/span><\/span><\/p>\n
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Cash \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$150,000\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $250,000
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Inventory \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0650,000 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0800,000
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Fixed \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0200,000<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0\u00a0350,000<\/span>
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Total Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $1,000,000 \u00a0 \u00a0 \u00a0 \u00a0$1,400,000<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0<\/span><\/span><\/span><\/p>\n
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Total Liabilities & Equity \u00a0 $1,000,000 \u00a0 \u00a0 \u00a0 \u00a0$1,400,000\u00a0<\/span><\/span><\/p>\n
\n<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$1,200,000 (average for the year)<\/span><\/span><\/p>\nNon-Performing Assets<\/span><\/strong><\/span><\/h2>\n
\n<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 Balance Sheet
\n<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 December 31, 2016
\n<\/span>ASSETS<\/strong>
\n<\/span>\u00a0 Current Assets
\n<\/span><\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Cash \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$2,983,216
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Accounts Receivable\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 908,209
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Construction in Process (CIP) \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a08,306,914
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Contract Deposits \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0742,800
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Prepaid \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 114,309<\/span>
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Sub-Total Current Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$13,055,448
\n<\/span>\u00a0 Fixed Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 9,201,331
\n<\/span>\u00a0 Other Assets<\/span>
\n. \u00a0 \u00a0 \u00a0– Key Man Policies \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$207,414
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Bond Set-Asides \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 1,302,710
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Escrowed Funds\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 614,222
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Land for Future Development \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 561,772<\/span>
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Sub-Total Other Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0 \u00a0 2,686,118\u00a0<\/span>
\n<\/span>\u00a0Total Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$24,942,897\u00a0<\/span><\/span><\/span><\/p>\n
\n<\/span><\/strong>\u00a0 Current Liabilities<\/span>
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Accounts Payable\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $806,411
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Accruals \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 414,653
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Billings in Excess\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 6,343,381
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Contracts (Deferred) \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0955,000
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 – Other \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0402,006\u00a0<\/span>
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Sub-Total Current Liabilities\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $8,921,451
\n<\/span>\u00a0 Long-Term Liabilities\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a06,307,292<\/span>
\n<\/span>\u00a0 Total Liabilities\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a015,228,743<\/span><\/span><\/p>\n
\n<\/span>Total Liabilities and Equity\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $24,942,897\u00a0<\/span><\/span><\/p>\n
\n<\/span>B) Land for Future Development – Land purchased for use in the future does not contribute to earnings in the current year.<\/span><\/span><\/p>\n
\n\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Less: (Non-Performing Assets)<\/span>
\n. \u00a0 \u00a0 \u00a0Construction in Process (Billed)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 6,343,381<\/span>
\n. \u00a0 \u00a0 \u00a0Contract Deposits (Future Work) \u00a0 \u00a0 \u00a0 \u00a0 \u00a0742,800<\/span>
\n. \u00a0 \u00a0 \u00a0Bond Set-Asides \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 1,302,710<\/span>
\n. \u00a0 \u00a0 \u00a0Land for Future Development \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0\u00a0 561,772<\/span><\/span>
\n. \u00a0 \u00a0 \u00a0Performing Assets \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$15,992,234<\/span><\/p>\n
\n<\/span>\u00a0\u00a0 Asset Value on 12\/31\/16 \u00a0 \u00a0 \u00a0 \u00a0$24,942,897 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$15,992,234
\n<\/span>\u00a0\u00a0 Less Current Earnings \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0\u00a0 \u00a0 (910,209)<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0(910,209)<\/span>
\n<\/span>\u00a0\u00a0 Asset Balance on 01\/01\/16 \u00a0 \u00a0 $24,032,209 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$15,082,025 Note ‘A’<\/span><\/span><\/p>\n
\n<\/span>\u00a0\u00a0 Return on Assets =\u00a0\u00a0 $910,209<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$910,209\u00a0<\/span>
\n<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0$24,032,688 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $15,082,025
\n<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0= \u00a0 \u00a0 \u00a0 \u00a03.79% \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a06.03%<\/span><\/span><\/p>\nDepreciation’s Effect with Return on Assets<\/span><\/strong><\/span><\/h2>\n
\n<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0Return on Assets Report
\n<\/span>\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a02016<\/span><\/span><\/p>\n
\n<\/span>\u00a0 Net Profit for 2016\u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $707,417
\n<\/span>\u00a0 Depreciation for 2016 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 501,801<\/span><\/span><\/p>\n
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Assets on 12\/31\/16 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 $6,209,403
\n<\/span>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 Net Profit \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0 \u00a0\u00a0\u00a0 (707,417)\u00a0<\/span>